James Weber Corp. (JWC), a prominent manufacturer with many production facilities across the country, has been...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
James Weber Corp. (JWC), a prominent manufacturer with many production facilities across the country, has been considering opening another manufacturing plant. A recently completed feasibility study costing $2,000,000 concluded that, in order for JWC to maintain its market share, expansion should be seriously considered. JWC is considering Humacao as the site of the expansion project citing the availability of industrial parks as a major reason. If the expansion project proceeds, JWC believes it can purchase land, building, and the required machinery for $120,000,000. The cost of the building is expected to be $75,000,000, while that of the machinery will be $5,000,000. The building will be depreciated using using the 20-year depreciation schedule for which the rates of depreciation for first 5 years are: 3.750%, 7.219%, 6.677%, 6.177 %, and 5.713% (as found in IRS Publication 946). The machinery will be depreciated using the 7-year schedule found on the MACRS table (distributed in class). The land is not considered amortizable and, as such, will not be depreciated. Because of changing market conditions, JWC believes that the competitive advantage associated with the expansion will last only 5 years and after 5 years is prepared to close the new facility and pursue other opportunities. At the end of the five years JWC intends to sell the land for an amount equal to its purchase price, to sell the building for $60,000,000, and write-off the equipment for no value. Incremental pre-tax revenues associated with the expansion project are estimated to be $35,000,000 for the first year of the project and are expected to rise at 5% per year for the remainder of the project. Incremental pre-tax expenses associated with the expansion project are estimated to be $10,000,000 for the first year of the project but are expected to decline at 4% per year for the remainder of the project. (Assume the cash flows associated with these incremental revenues and expenses will occur at the end of each year.) JWC's working capital will most certainly rise if the project proceeds. An estimate proposes that the project-related additional working capital requirements by year will need to be the following: Year 0 $4,000,000 Year 1 $5,000,000 Year 2 $6,000,000 Year 3 $3,000,000 Year 4 $1,000,000 Year 5 $0 An unfortunate choice associated with Humacao is the relatively high cost of labour. JWC believes that this will result in increased labour costs at its other manufacturing plants across the country. JWC intends to phase in these increased costs over a 2-year period, and estimates that it will have to add $2,000,000 in payroll costs in the first year of the project and add an additional $2,000,000 (ife., a total of $4,000,000 above pre-project levels) in the second year of the project. In further expects that the increased payroll costs at its other plants will then continue indefinitely. (Assume the cash flows associated with these additional payroll costs will occur at the end of each year.) JWC's income tax rate is 40%, and it has decided that an appropriate discount rate for this type of project is 14%. Do an NPV analysis to determine if JWC should proceed with its expansion plans. (Assume that all cash flows and the costs of capital (the discount rate) are given in nominal terms.) a) What is the impact on the NPV of the project of the $2,000,000 feasibility study? (1 mark) b) What is the impact on the NPV of the project of the investment in (i) land, (ii) building and (iii) new equipment? (Ignore the effect of any possible tax shields and salvage) (1 mark) c) What is the impact on the NPV of the project of the net working capital requirements associated with the project? (2 marks) d) What is the impact on the NPV of the project of the tax shields associated with the use of the assets in the project? (2 marks) e) What is the impact on the NPV of the project of the salvage of the assets at the end of year five? (Ignore the effect of any lost tax shields.) (2 marks) f) What is the impact on the NPV of the project of the incremental revenues associated with the project? (2 marks) g) What is the impact on the NPV of the project of the incremental expenses associated with the project (excluding the increased payroll costs at JWC's other plants)? (2 marks) h) What is the impact on the NPV of the project of the increased payroll costs at JWC's other plants? (2 marks) i) What is the NPV of the project & what is your recommendation? (1 mark) James Weber Corp. (JWC), a prominent manufacturer with many production facilities across the country, has been considering opening another manufacturing plant. A recently completed feasibility study costing $2,000,000 concluded that, in order for JWC to maintain its market share, expansion should be seriously considered. JWC is considering Humacao as the site of the expansion project citing the availability of industrial parks as a major reason. If the expansion project proceeds, JWC believes it can purchase land, building, and the required machinery for $120,000,000. The cost of the building is expected to be $75,000,000, while that of the machinery will be $5,000,000. The building will be depreciated using using the 20-year depreciation schedule for which the rates of depreciation for first 5 years are: 3.750%, 7.219%, 6.677%, 6.177 %, and 5.713% (as found in IRS Publication 946). The machinery will be depreciated using the 7-year schedule found on the MACRS table (distributed in class). The land is not considered amortizable and, as such, will not be depreciated. Because of changing market conditions, JWC believes that the competitive advantage associated with the expansion will last only 5 years and after 5 years is prepared to close the new facility and pursue other opportunities. At the end of the five years JWC intends to sell the land for an amount equal to its purchase price, to sell the building for $60,000,000, and write-off the equipment for no value. Incremental pre-tax revenues associated with the expansion project are estimated to be $35,000,000 for the first year of the project and are expected to rise at 5% per year for the remainder of the project. Incremental pre-tax expenses associated with the expansion project are estimated to be $10,000,000 for the first year of the project but are expected to decline at 4% per year for the remainder of the project. (Assume the cash flows associated with these incremental revenues and expenses will occur at the end of each year.) JWC's working capital will most certainly rise if the project proceeds. An estimate proposes that the project-related additional working capital requirements by year will need to be the following: Year 0 $4,000,000 Year 1 $5,000,000 Year 2 $6,000,000 Year 3 $3,000,000 Year 4 $1,000,000 Year 5 $0 An unfortunate choice associated with Humacao is the relatively high cost of labour. JWC believes that this will result in increased labour costs at its other manufacturing plants across the country. JWC intends to phase in these increased costs over a 2-year period, and estimates that it will have to add $2,000,000 in payroll costs in the first year of the project and add an additional $2,000,000 (ife., a total of $4,000,000 above pre-project levels) in the second year of the project. In further expects that the increased payroll costs at its other plants will then continue indefinitely. (Assume the cash flows associated with these additional payroll costs will occur at the end of each year.) JWC's income tax rate is 40%, and it has decided that an appropriate discount rate for this type of project is 14%. Do an NPV analysis to determine if JWC should proceed with its expansion plans. (Assume that all cash flows and the costs of capital (the discount rate) are given in nominal terms.) a) What is the impact on the NPV of the project of the $2,000,000 feasibility study? (1 mark) b) What is the impact on the NPV of the project of the investment in (i) land, (ii) building and (iii) new equipment? (Ignore the effect of any possible tax shields and salvage) (1 mark) c) What is the impact on the NPV of the project of the net working capital requirements associated with the project? (2 marks) d) What is the impact on the NPV of the project of the tax shields associated with the use of the assets in the project? (2 marks) e) What is the impact on the NPV of the project of the salvage of the assets at the end of year five? (Ignore the effect of any lost tax shields.) (2 marks) f) What is the impact on the NPV of the project of the incremental revenues associated with the project? (2 marks) g) What is the impact on the NPV of the project of the incremental expenses associated with the project (excluding the increased payroll costs at JWC's other plants)? (2 marks) h) What is the impact on the NPV of the project of the increased payroll costs at JWC's other plants? (2 marks) i) What is the NPV of the project & what is your recommendation? (1 mark)
Expert Answer:
Related Book For
Accounting Information Systems
ISBN: 978-0133428537
13th edition
Authors: Marshall B. Romney, Paul J. Steinbart
Posted Date:
Students also viewed these finance questions
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
The Taos Museum of Southwestern Arts and Crafts (TMSAC) presents rotating exhibits of the works of artists and artisans from the Southwestern United States. Historically, the museum has derived its...
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
Why will a reduction in the real interest rate increase investment spending, other things equal?
-
A current loop, carrying a current of 5.0 A, is in the shape of a right triangle with sides 30, 40, and 50 cm. The loop is in a uniform magnetic field of magnitude 80mT whose direction is parallel to...
-
The temperature and pressure of air are \(30^{\circ} \mathrm{C}\) and \(1 \mathrm{~atm}\) respectively. The mass of air behaving ideally contained in a room of size \(5 \mathrm{~m} \times 5...
-
Assume that a Firestone Tire Store completed the following perpetual inventory transactions for a line of tires. Requirements 1. Compute cost of goods sold and gross profit under FIFO. 2. Compute...
-
Consider an employee who does not receive employer-based health insurance and must divide her $700 per week in after-tax income between health insurance and other goods. Draw this workers opportunity...
-
Are Apple Inc. global environment business strategies likely to be successful in the future, and if not, how will they have to be modified? What are your recommendations for the firm?
-
You have recently been hired by Master Tools (MT) in its relatively new treasury management department. MT was founded eight years ago by Martha Masters. Martha found a method to streamline the...
-
What will be the after-tax cost of debt under each scenario? Cost of Debt = (Treasury Bond Rate + Risk Premium) * (1 - Tax Rate) Scenario 1 2 3 4 5 6 7 % % % % % % After Tax Interest Rate 3.09%
-
The table sets out the demand and supply schedules for roses on a normal weekend. Questions 1. If the price of a rose is $6, describe the situation in the rose market. Explain how the price adjusts....
-
Author Margie Warrell recalls keeping on wearing a pair of designer shoes even though they made her feet ache because she had paid a lot for them. She says she was thinking I need to get my moneys...
-
The Federal Trade Commission says Qualcomm is trying to corner the market for chips used in smartphones. Qualcomm has a set of patents that Intel says prevent it from competing in the smartphone...
-
List and comment on the advantages and disadvantages of both full and partial storage systems.
-
General Motors will temporarily idle five U.S. assembly plants that build sedans and coupes, such as the Chevrolet Cruze, Cadillac CTS, and Chevy Camaro, as American motorists by the millions shift...
-
In your opinion, how does the role of Texas play in the larger picture of homeland security? Please think outside the box of border security. There are numerous areas that Texas must ensure they...
-
During 2012, Cheng Book Store paid $483,000 for land and built a store in Georgetown. Prior to construction, the city of Georgetown charged Cheng $1,300 for a building permit, which Cheng paid. Cheng...
-
An accountant with the Atlanta Olympic Games was charged with embezzling over $60,000 to purchase a Mercedes-Benz and to invest in a certificate of deposit. Police alleged that he created fictitious...
-
Match the fraud and abuse technique in the left column with the scenario in the right column. Terms on the left may be used once, more than once, or not atall. 1. Address Resolu a. Inserting a sleeve...
-
Some accountants have advocated that a companys human assets be measured and included directly in the financial statements. For example, the costs of hiring and training an employee would be recorded...
-
Jasmine Minoza, the chief information officer of a Canada- based designer of video games, Adventure Gaming, Inc. (AGI), is considering outsourcing her companys software development activities to...
-
Rosa Dominguez, the owner of Elegant Dining in San Jose, California, is pondering whether to buy electronic menu technology and tablets for her five-star restaurant. Prices for a typical four course...
-
Identify a company that integrates goods and services similar to the LensCrafters example. Use the framework in Exhibit 5.1 to write a short case study about the company in a similar fashion as the...
Study smarter with the SolutionInn App